Flat
SE3
2 beds
2 baths
Ottley Drive, Kidbrooke SE3
London, England · SE3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£25,593
↗ 17%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
48%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,672 | £31,132 | £31,910 | £32,708 | £33,689 | £160,112 |
| Total Expenses | £25,413 | £25,539 | £25,692 | £25,849 | £26,022 | £128,515 |
| Profit Before Tax | £5,259 | £5,593 | £6,218 | £6,859 | £7,668 | £31,597 |
| Profit After Tax | £4,260 | £4,530 | £5,037 | £5,556 | £6,211 | £25,593 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £4,265 | £4,535 | £14,537 | £22,514 | £28,777 | £74,627 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change